Highlights

[NHFATT] YoY TTM Result on 2011-03-31 [#1]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 05-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     2.48%    YoY -     22.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 202,241 217,762 215,878 223,338 210,623 171,769 162,871 3.67%
  YoY % -7.13% 0.87% -3.34% 6.04% 22.62% 5.46% -
  Horiz. % 124.17% 133.70% 132.55% 137.13% 129.32% 105.46% 100.00%
PBT 22,803 30,046 23,720 31,923 27,024 21,196 26,380 -2.40%
  YoY % -24.11% 26.67% -25.70% 18.13% 27.50% -19.65% -
  Horiz. % 86.44% 113.90% 89.92% 121.01% 102.44% 80.35% 100.00%
Tax -6,929 -4,623 -6,881 -3,571 -3,975 -3,005 -2,934 15.39%
  YoY % -49.88% 32.81% -92.69% 10.16% -32.28% -2.42% -
  Horiz. % 236.16% 157.57% 234.53% 121.71% 135.48% 102.42% 100.00%
NP 15,874 25,423 16,839 28,352 23,049 18,191 23,446 -6.29%
  YoY % -37.56% 50.98% -40.61% 23.01% 26.71% -22.41% -
  Horiz. % 67.70% 108.43% 71.82% 120.92% 98.31% 77.59% 100.00%
NP to SH 15,874 25,423 16,818 27,931 22,779 18,138 23,446 -6.29%
  YoY % -37.56% 51.17% -39.79% 22.62% 25.59% -22.64% -
  Horiz. % 67.70% 108.43% 71.73% 119.13% 97.16% 77.36% 100.00%
Tax Rate 30.39 % 15.39 % 29.01 % 11.19 % 14.71 % 14.18 % 11.12 % 18.23%
  YoY % 97.47% -46.95% 159.25% -23.93% 3.74% 27.52% -
  Horiz. % 273.29% 138.40% 260.88% 100.63% 132.28% 127.52% 100.00%
Total Cost 186,367 192,339 199,039 194,986 187,574 153,578 139,425 4.95%
  YoY % -3.10% -3.37% 2.08% 3.95% 22.14% 10.15% -
  Horiz. % 133.67% 137.95% 142.76% 139.85% 134.53% 110.15% 100.00%
Net Worth 314,907 309,646 293,112 257,117 237,556 223,208 213,446 6.69%
  YoY % 1.70% 5.64% 14.00% 8.23% 6.43% 4.57% -
  Horiz. % 147.54% 145.07% 137.32% 120.46% 111.30% 104.57% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 9,018 9,780 9,013 9,767 9,034 8,275 8,267 1.46%
  YoY % -7.79% 8.51% -7.72% 8.11% 9.17% 0.10% -
  Horiz. % 109.09% 118.30% 109.02% 118.14% 109.28% 100.10% 100.00%
Div Payout % 56.82 % 38.47 % 53.59 % 34.97 % 39.66 % 45.63 % 35.26 % 8.27%
  YoY % 47.70% -28.21% 53.25% -11.83% -13.08% 29.41% -
  Horiz. % 161.15% 109.10% 151.99% 99.18% 112.48% 129.41% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 314,907 309,646 293,112 257,117 237,556 223,208 213,446 6.69%
  YoY % 1.70% 5.64% 14.00% 8.23% 6.43% 4.57% -
  Horiz. % 147.54% 145.07% 137.32% 120.46% 111.30% 104.57% 100.00%
NOSH 75,157 75,157 75,157 75,180 75,176 75,154 75,157 -0.00%
  YoY % 0.00% 0.00% -0.03% 0.01% 0.03% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.03% 100.03% 100.00% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.85 % 11.67 % 7.80 % 12.69 % 10.94 % 10.59 % 14.40 % -9.61%
  YoY % -32.73% 49.62% -38.53% 16.00% 3.30% -26.46% -
  Horiz. % 54.51% 81.04% 54.17% 88.12% 75.97% 73.54% 100.00%
ROE 5.04 % 8.21 % 5.74 % 10.86 % 9.59 % 8.13 % 10.98 % -12.17%
  YoY % -38.61% 43.03% -47.15% 13.24% 17.96% -25.96% -
  Horiz. % 45.90% 74.77% 52.28% 98.91% 87.34% 74.04% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 269.09 289.74 287.24 297.07 280.17 228.55 216.71 3.67%
  YoY % -7.13% 0.87% -3.31% 6.03% 22.59% 5.46% -
  Horiz. % 124.17% 133.70% 132.55% 137.08% 129.28% 105.46% 100.00%
EPS 21.12 33.83 22.38 37.15 30.30 24.13 31.20 -6.29%
  YoY % -37.57% 51.16% -39.76% 22.61% 25.57% -22.66% -
  Horiz. % 67.69% 108.43% 71.73% 119.07% 97.12% 77.34% 100.00%
DPS 12.00 13.00 12.00 13.00 12.00 11.00 11.00 1.46%
  YoY % -7.69% 8.33% -7.69% 8.33% 9.09% 0.00% -
  Horiz. % 109.09% 118.18% 109.09% 118.18% 109.09% 100.00% 100.00%
NAPS 4.1900 4.1200 3.9000 3.4200 3.1600 2.9700 2.8400 6.69%
  YoY % 1.70% 5.64% 14.04% 8.23% 6.40% 4.58% -
  Horiz. % 147.54% 145.07% 137.32% 120.42% 111.27% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 244.63 263.40 261.13 270.15 254.77 207.77 197.01 3.67%
  YoY % -7.13% 0.87% -3.34% 6.04% 22.62% 5.46% -
  Horiz. % 124.17% 133.70% 132.55% 137.13% 129.32% 105.46% 100.00%
EPS 19.20 30.75 20.34 33.79 27.55 21.94 28.36 -6.29%
  YoY % -37.56% 51.18% -39.80% 22.65% 25.57% -22.64% -
  Horiz. % 67.70% 108.43% 71.72% 119.15% 97.14% 77.36% 100.00%
DPS 10.91 11.83 10.90 11.81 10.93 10.01 10.00 1.46%
  YoY % -7.78% 8.53% -7.71% 8.05% 9.19% 0.10% -
  Horiz. % 109.10% 118.30% 109.00% 118.10% 109.30% 100.10% 100.00%
NAPS 3.8091 3.7455 3.5455 3.1101 2.8735 2.6999 2.5818 6.69%
  YoY % 1.70% 5.64% 14.00% 8.23% 6.43% 4.57% -
  Horiz. % 147.54% 145.07% 137.33% 120.46% 111.30% 104.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.7700 2.3000 2.4400 2.4200 2.2600 1.5900 1.7600 -
P/RPS 1.03 0.79 0.85 0.81 0.81 0.70 0.81 4.08%
  YoY % 30.38% -7.06% 4.94% 0.00% 15.71% -13.58% -
  Horiz. % 127.16% 97.53% 104.94% 100.00% 100.00% 86.42% 100.00%
P/EPS 13.11 6.80 10.90 6.51 7.46 6.59 5.64 15.09%
  YoY % 92.79% -37.61% 67.43% -12.73% 13.20% 16.84% -
  Horiz. % 232.45% 120.57% 193.26% 115.43% 132.27% 116.84% 100.00%
EY 7.62 14.71 9.17 15.35 13.41 15.18 17.73 -13.12%
  YoY % -48.20% 60.41% -40.26% 14.47% -11.66% -14.38% -
  Horiz. % 42.98% 82.97% 51.72% 86.58% 75.63% 85.62% 100.00%
DY 4.33 5.65 4.92 5.37 5.31 6.92 6.25 -5.93%
  YoY % -23.36% 14.84% -8.38% 1.13% -23.27% 10.72% -
  Horiz. % 69.28% 90.40% 78.72% 85.92% 84.96% 110.72% 100.00%
P/NAPS 0.66 0.56 0.63 0.71 0.72 0.54 0.62 1.05%
  YoY % 17.86% -11.11% -11.27% -1.39% 33.33% -12.90% -
  Horiz. % 106.45% 90.32% 101.61% 114.52% 116.13% 87.10% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 02/05/13 03/05/12 05/05/11 13/05/10 14/05/09 15/05/08 -
Price 2.8300 2.4500 2.4000 2.4900 2.2500 1.7700 1.8200 -
P/RPS 1.05 0.85 0.84 0.84 0.80 0.77 0.84 3.79%
  YoY % 23.53% 1.19% 0.00% 5.00% 3.90% -8.33% -
  Horiz. % 125.00% 101.19% 100.00% 100.00% 95.24% 91.67% 100.00%
P/EPS 13.40 7.24 10.73 6.70 7.43 7.33 5.83 14.87%
  YoY % 85.08% -32.53% 60.15% -9.83% 1.36% 25.73% -
  Horiz. % 229.85% 124.19% 184.05% 114.92% 127.44% 125.73% 100.00%
EY 7.46 13.81 9.32 14.92 13.47 13.64 17.14 -12.94%
  YoY % -45.98% 48.18% -37.53% 10.76% -1.25% -20.42% -
  Horiz. % 43.52% 80.57% 54.38% 87.05% 78.59% 79.58% 100.00%
DY 4.24 5.31 5.00 5.22 5.33 6.21 6.04 -5.72%
  YoY % -20.15% 6.20% -4.21% -2.06% -14.17% 2.81% -
  Horiz. % 70.20% 87.91% 82.78% 86.42% 88.25% 102.81% 100.00%
P/NAPS 0.68 0.59 0.62 0.73 0.71 0.60 0.64 1.02%
  YoY % 15.25% -4.84% -15.07% 2.82% 18.33% -6.25% -
  Horiz. % 106.25% 92.19% 96.88% 114.06% 110.94% 93.75% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers